8-K 1 cs02ckp1.txt SEPT 8K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : September 17, 2002 (Date of earliest event reported) Commission File No.: 333-53012-07 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2002-CKP1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2365583 52-2365584 52-2365585 52-2365586 52-2365587 52-7281891 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On September 17, 2002 a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2002-CKP1. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2002-CKP1, relating to the September 17, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2002-CKP1. By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: September 17, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2002-CKP1, relating to the September 17, 2002 distribution. EX-99.1 Wells Fargo Bank MN, N.A. Corporate Trust Services Credit Suisse First Boston Mortgage Securities Corp. 9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 Series 2002-CKP1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 09/17/2002 Record Date: 08/30/2002 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 15 Principal Prepayment Detail 16 Historical Detail 17 Delinquency Loan Detail 18 - 19 Specially Serviced Loan Detail 20 - 21 Modified Loan Detail 22 Liquidated Loan Detail 23 Depositor Credit Suisse First Boston Mortgage Securities Corp. 11 Madison Avenue, 5th Floor New York, NY 10010 Contact: General Information Number Phone Number (212) 325-2000 Servicer Midland Loan Services, Inc. 10851 Mastin Overland Park, KS 66210 Contact: Brad Hauger Phone Number (913) 253-9000 Special Servicer Lennar Partners, Inc. 700 N.W. 107th Avenue Miami, FL 33172 Contact: Steve Bruha Phone Number (305) 229-6614 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 22540VC59 4.627000 %4 54,740,000.00 5150,~~530~~813,~~382~~870.5879 ~~716~~721,~~511~~000.7975 A-2 22540VC67 6.221000 %6 112,435,000.00 112,435,000.00 0.00 A-3 22540VC75 6.439000 %6 601,059,000.00 601,059,000.00 0.00 B 22540VC83 6.574000 %6 39,715,000.00 39,715,000.00 0.00 C 22540VC91 6.657000 %6 13,652,000.00 13,652,000.00 0.00 D 22540VD25 6.716000 %6 26,063,000.00 26,063,000.00 0.00 E 22540VD33 6.801000 %6 14,893,000.00 14,893,000.00 0.00 F 22540VD41 7.067000 %7 13,652,000.00 13,652,000.00 0.00 G 22540VD58 7.165000 %7 14,893,000.00 14,893,000.00 0.00 H 22540VD66 7.~~433885~~433873 %7 14,893,000.00 14,893,000.00 0.00 J-AD 22540VD74 6.294000 %6 19,857,000.00 18,~~867~~599,~~989~~869.7447 ~~268~~267,~~120~~078.2721 K-Z 22540VD82 6.294000 %6 0.00 ~~989~~1,~~010~~257,130.2654 0.00 L 22540VD90 6.294000 %6 16,134,000.00 16,134,000.00 0.00 M 22540VE24 6.294000 %6 8,688,000.00 8,688,000.00 0.00 N 22540VE32 6.294000 %6 7,447,000.00 7,447,000.00 0.00 O 22540VE40 6.294000 %6 8,687,000.00 8,687,000.00 0.00 P 22540VE57 6.294000 %6 4,965,000.00 4,965,000.00 0.00 Q 22540VE65 6.294000 %6 4,964,000.00 4,964,000.00 0.00 S 22540VE99 6.294000 %6 16,134,599.00 16,134,599.00 0.00 V N/A 0.000000 %0 0.00 0.00 0.00 R-I N/A 0.000000 %0 0.00 0.00 0.00 992,871,599.00 ~~989~~988,~~661~~945,~~981~~469.5879 ~~984~~988,~~632~~078.0696

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22540VC59 ~~198~~195,~~692~~929.5782 0.00 0.00 ~~915~~916,~~204~~930.3657 50,~~813~~092,870.7904 94.8692% A-2 22540VC67 582,881.78 0.00 0.00 582,881.78 112,435,000.00 83.4753% A-3 22540VC75 3,225,182.42 0.00 0.00 3,225,182.42 601,059,000.00 22.6261% B 22540VC83 217,572.01 0.00 0.00 217,572.01 39,715,000.00 18.6059% C 22540VC91 75,734.47 0.00 0.00 75,734.47 13,652,000.00 17.2120% D 22540VD25 145,865.92 0.00 0.00 145,865.92 26,063,000.00 14.5756% E 22540VD33 84,406.08 0.00 0.00 84,406.08 14,893,000.00 13.0705% F 22540VD41 80,398.90 0.00 0.00 80,398.90 13,652,000.00 11.6867% G 22540VD58 88,923.62 0.00 0.00 88,923.62 14,893,000.00 10.1816% H 22540VD66 92,260.7156 0.00 0.00 92,260.7156 14,893,000.00 8.6765% J-AD 22540VD74 9897,~~962~~556.6132 0.00 0.00 ~~367~~364,~~082~~634.8853 18,~~599~~332,~~869~~791.4726 6.79% K-Z 22540VD82 56,~~187~~593.3665 0.00 0.00 56,~~187~~593.3665 ~~125~~152,~~713~~420,~~054~~875.00 6.79% L 22540VD90 84,622.83 0.00 0.00 84,622.83 16,134,000.00 5.1516% M 22540VE24 45,568.56 0.00 0.00 45,568.56 8,688,000.00 4.2728% N 22540VE32 39,059.51 0.00 0.00 39,059.51 7,447,000.00 3.52% O 22540VE40 45,563.32 0.00 0.00 45,563.32 8,687,000.00 2.64% P 22540VE57 26,041.43 0.00 0.00 26,041.43 4,965,000.00 2.14% Q 22540VE65 26,036.18 0.00 0.00 26,036.18 4,964,000.00 1.6364% S 22540VE99 84,~~625~~565.0845 0.00 0.00 84,~~625~~565.0845 16,134,599.00 0.00% V N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% 5,~~247~~244,~~585~~762.3683 0.00 0.00 6,232,~~217~~841.4279 988,~~945~~224,469.7904

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22540VE73 0.~~199258~~198627% 992,871,599.00 ~~989~~988,~~661~~945,~~981~~469.5879 A-SP 22540VE81 0.~~914951~~914941% 591,275,000.00 591,275,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22540VE73 ~~164~~163,~~331~~693.7810 0.00 ~~164~~163,~~331~~693.7810 988,~~945~~224,469.7904 A-SP 22540VE81 450,~~822~~818.9906 0.00 450,~~822~~818.9906 591,275,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss/ Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 22540VC59 ~~941~~928.~~36614140~~27677731 13.~~08936408~~17136920 3.~~62975100~~57928060 0.00000000 0.00000000 ~~928~~915.~~27677731~~10540811 A-2 22540VC67 1,000.00000000 0.00000000 5.18416667 0.00000000 0.00000000 1,000.00000000 A-3 22540VC75 1,000.00000000 0.00000000 5.36583334 0.00000000 0.00000000 1,000.00000000 B 22540VC83 1,000.00000000 0.00000000 5.47833338 0.00000000 0.00000000 1,000.00000000 C 22540VC91 1,000.00000000 0.00000000 5.54750000 0.00000000 0.00000000 1,000.00000000 D 22540VD25 1,000.00000000 0.00000000 5.59666654 0.00000000 0.00000000 1,000.00000000 E 22540VD33 1,000.00000000 0.00000000 5.66750017 0.00000000 0.00000000 1,000.00000000 F 22540VD41 1,000.00000000 0.00000000 5.88916642 0.00000000 0.00000000 1,000.00000000 G 22540VD58 1,000.00000000 0.00000000 5.97083328 0.00000000 0.00000000 1,000.00000000 H 22540VD66 1,000.00000000 0.00000000 6.~~19490432~~19489425 0.00000000 0.00000000 1,000.00000000 J-AD 22540VD74 ~~950~~936.~~19336959~~69081281 13.~~50255678~~45007856 4.~~98376442~~91294355 0.00000000 0.00000000 ~~936~~923.~~69081281~~24073425 K-Z 22540VD82 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 L 22540VD90 1,000.00000000 0.00000000 5.24500000 0.00000000 0.00000000 1,000.00000000 M 22540VE24 1,000.00000000 0.00000000 5.24500000 0.00000000 0.00000000 1,000.00000000 N 22540VE32 1,000.00000000 0.00000000 5.24499933 0.00000000 0.00000000 1,000.00000000 O 22540VE40 1,000.00000000 0.00000000 5.24500058 0.00000000 0.00000000 1,000.00000000 P 22540VE57 1,000.00000000 0.00000000 5.24500101 0.00000000 0.00000000 1,000.00000000 Q 22540VE65 1,000.00000000 0.00000000 5.24500000 0.00000000 0.00000000 1,000.00000000 S 22540VE99 1,000.00000000 0.00000000 5.~~24494473~~24124895 0.00000000 0.00000000 1,000.00000000 V N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount A-X 22540VE73 996.~~76733888~~04568283 0.~~16551161~~16486835 0.00000000 ~~996~~995.~~04568283~~31950560 A-SP 22540VE81 1,000.00000000 0.~~76245908~~76245074 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~624~~1,~~978~~239,735.9273 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances ~~0.89~~ paid from general collections 60.52

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 53,~~649~~610.0510 Less Delinquent Servicing Fees 47,~~061~~817.0249 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 64,~~869~~113.5857 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5649,~~457~~906.6118

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Distribution Distributable Interest Interest Shortfall Interest Interest Fund Certificate Adjustment Expenses Interest A-1 ~~198~~195,~~692~~929.5782 0.00 ~~198~~195,~~692~~929.5782 0.00 0.00 ~~198~~195,~~692~~929.5782 0.00 A-2 582,881.78 0.00 582,881.78 0.00 0.00 582,881.78 0.00 A-3 3,225,182.42 0.00 3,225,182.42 0.00 0.00 3,225,182.42 0.00 A-X ~~164~~163,~~331~~693.7810 0.00 ~~164~~163,~~331~~693.7810 0.00 0.00 ~~164~~163,~~331~~693.7810 0.00 A-SP 450,~~822~~818.9906 0.00 450,~~822~~818.9906 0.00 0.00 450,~~822~~818.9906 0.00 B 217,572.01 0.00 217,572.01 0.00 0.00 217,572.01 0.00 C 75,734.47 0.00 75,734.47 0.00 0.00 75,734.47 0.00 D 145,865.92 0.00 145,865.92 0.00 0.00 145,865.92 0.00 E 84,406.08 0.00 84,406.08 0.00 0.00 84,406.08 0.00 F 80,398.90 0.00 80,398.90 0.00 0.00 80,398.90 0.00 G 88,923.62 0.00 88,923.62 0.00 0.00 88,923.62 0.00 H 92,260.7156 0.00 92,260.7156 0.00 0.00 92,260.7156 0.00 J-AD 9897,~~962~~556.6132 0.00 9897,~~962~~556.6132 0.00 0.00 9897,~~962~~556.6132 0.00 K-Z 56,~~187~~593.3665 0.00 56,~~187~~593.3665 0.00 0.00 56,~~187~~593.3665 0.00 L 84,622.83 0.00 84,622.83 0.00 0.00 84,622.83 0.00 M 45,568.56 0.00 45,568.56 0.00 0.00 45,568.56 0.00 N 39,059.51 0.00 39,059.51 0.00 0.00 39,059.51 0.00 O 45,563.32 0.00 45,563.32 0.00 0.00 45,563.32 0.00 P 26,041.43 0.00 26,041.43 0.00 0.00 26,041.43 0.00 Q 26,036.18 0.00 26,036.18 0.00 0.00 26,036.18 0.00 S 84,625.97 0.00 84,625.97 0.00 060.8952 84,~~625~~565.0845 79139.0052 V 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total 5,~~862~~859,~~741~~334.0251 0.00 5,~~862~~859,~~741~~334.0251 0.00 060.8952 5,~~862~~859,~~740~~273.1399 79139.0052

Other Required Information Available Distribution Amount (1) 6,847,~~372~~352.1995 Aggregate Number of Outstanding Loans 161.00 Aggregate Unpaid Principal Balance of Loans ~~989~~988,~~003~~345,~~473~~311.2705 Aggregate Stated Principal Balance of Loans 988,~~945~~224,~~470~~469.0227 Aggregate Amount of Servicing Fee 5649,~~457~~906.6118 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~960~~958.0866 Aggregate Trust Fund Expenses 060.8952 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0.00 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % Of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 500,000 2 ~~992~~991,~~309~~753.3956 0.10 ~~108~~107 7.6798 1.~~335083~~335072 500,001 to 1,000,000 24 18,~~903~~883,~~141~~496.7504 1.91 ~~112~~111 7.7774 1.~~478985~~460614 1,000,001 to 2,000,000 31 45,~~298~~261,~~463~~375.8030 4.58 ~~113~~112 7.~~4303~~4304 1.~~489923~~513534 2,000,001 to 3,000,000 26 65,~~709~~652,~~792~~621.9328 6.64 ~~115~~114 7.3901 1.~~398577~~396123 3,000,001 to 5,000,000 31 123,~~928~~830,~~266~~389.4353 12.53 ~~115~~114 7.~~3145~~3144 1.~~275974~~333390 5,000,001 to 7,500,000 12 76,~~154~~095,~~953~~863.9153 7.70 ~~115~~114 7.0520 1.~~268871~~243977 7,500,001 to 10,000,000 10 82,~~241~~187,~~115~~202.1081 8.32 ~~107~~106 7.2674 1.~~286258~~286213 10,000,001 to 20,000,000 15 213,~~976~~837,~~931~~535.2227 21.64 ~~112~~111 7.2391 01.~~834551~~035333 20,000,001 to 30,000,000 5 113,~~747~~675,~~866~~235.7873 11.50 ~~111~~110 7.1674 1.~~115095~~367161 30,000,001 to 40,000,000 1 32,~~739~~709,~~188~~924.8396 3.31 ~~112~~111 7.5000 1.~~000000~~430000 40,000,001 to 50,000,000 2 97,~~565~~484,~~578~~857.5800 9.8786 ~~115~~114 7.~~1543~~1542 1.~~544004~~446108 50,000,001 or Greater 2 117,~~687~~614,~~861~~214.3026 11.90 ~~111~~110 7.2500 1.213992 Totals 161 988,~~945~~224,~~470~~469.0227 100.00 ~~113~~112 7.2593 1.~~194084~~276929

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 2 21,~~845~~832,~~375~~055.5595 2.21 ~~110~~109 7.3477 1.206817 Alaska 2 8,~~564~~555,~~102~~137.6704 0.87 ~~111~~110 7.3009 1.~~501990~~501989 Arizona 4 4,~~270~~267,~~065~~543.3732 0.43 ~~109~~108 7.~~4902~~4903 1.~~941672~~941619 Arkansas 2 1,~~974~~973,~~512~~250.0863 0.20 ~~142~~141 7.1576 1.~~470121~~470127 California 16 105,~~280~~214,~~318~~506.9036 10.65 ~~112~~111 7.3648 01.~~830476~~065922 Connecticut 6 6,~~478~~471,~~391~~632.5996 0.6665 ~~109~~108 7.4112 1.~~573576~~607577 Florida 13 73,~~695~~640,~~046~~605.5572 7.45 ~~110~~109 7.0459 1.~~389124~~393922 Georgia 3 10,~~805~~796,~~202~~918.2920 1.09 ~~112~~111 7.2297 1.~~777076~~610151 Illinois 4 62,~~967~~927,~~094~~163.1101 6.37 ~~107~~106 7.1841 1.~~327735~~327732 Indiana 5 16,~~903~~888,~~939~~864.4865 1.71 ~~113~~112 7.1995 1.~~208189~~208194 Iowa 4 7,~~454~~450,~~743~~530.4069 0.75 ~~109~~108 7.6213 1.~~266258~~266259 Kansas 4 13,~~813~~804,~~163~~253.4382 1.40 ~~159~~158 7.1037 1.~~045919~~045923 Louisiana 3 5,~~463~~458,~~092~~552.7573 0.55 ~~112~~111 7.~~1931~~1932 1.~~755838~~707476 Maine 1 1,~~649~~647,~~024~~313.2335 0.17 ~~115~~114 7.1900 1.~~830000~~630000 Maryland 6 48,~~452~~423,~~830~~759.6582 4.90 ~~112~~111 7.3888 01.~~678595~~349280 Massachusetts 5 12,~~032~~019,~~042~~676.1727 1.22 ~~114~~113 7.~~2883~~2884 1.~~685933~~548488 Michigan 3 10,~~420~~413,~~378~~714.9334 1.05 ~~110~~109 7.1835 1.~~112275~~076120 Minnesota 1 4,~~963~~958,~~837~~505.2557 0.50 ~~114~~113 7.0800 1.160000 Missouri 4 10,~~437~~426,~~582~~537.1933 1.06 ~~135~~134 7.~~3104~~3103 1.~~416538~~416532 Nebraska 1 8,~~158~~153,~~552~~679.6939 0.8283 ~~113~~112 7.3400 1.150000 New Jersey 1 1,~~016~~015,~~249~~703.0842 0.10 ~~108~~107 7.8000 1.890000 New Mexico 2 5,~~120~~117,~~173~~643.7020 0.52 ~~107~~106 8.0832 1.~~354787~~354790 New York 4 31,~~325~~303,~~781~~837.5849 3.17 ~~111~~110 7.1057 1.~~310545~~303920 North Carolina 1 1,~~888~~887,~~460~~209.2773 0.19 ~~112~~111 7.0200 1.660000 Ohio 10 64,~~455~~409,~~022~~806.6022 6.52 ~~111~~110 7.3049 1.~~186712~~352731 Oklahoma 3 7,~~446~~439,~~178~~916.2801 0.75 ~~110~~109 7.2287 1.~~297123~~156923 Oregon 1 495,~~905~~661.0805 0.05 ~~106~~105 8.1100 1.170000 Pennsylvania 7 87,~~973~~913,~~957~~423.2502 8.90 ~~111~~110 7.2021 1.~~410103~~405945 South Carolina 4 16,~~310~~306,~~245~~084.9801 1.65 ~~112~~111 7.1589 0.~~645754~~608748 Tennessee 12 49,~~198~~141,~~659~~817.5244 4.97 ~~118~~117 7.~~5958~~5957 1.~~207592~~217527 Texas 45 181,~~774~~623,~~535~~751.5571 18.38 ~~112~~111 7.1572 1.~~216736~~324234 Virginia 4 25,~~728~~712,~~757~~395.1365 2.60 ~~118~~117 7.3323 1.~~089125~~089115 Washington 3 13,~~831~~823,~~428~~453.8998 1.40 ~~112~~111 7.4567 1.~~231377~~231376 Washington,DC 1 52,~~618~~585,~~856~~805.3233 5.32 ~~110~~109 7.2500 1.120000 Wisconsin 2 14,~~131~~123,~~962~~759.4983 1.43 ~~113~~112 7.4258 1.~~212103~~212104 Totals 189 988,~~945~~224,~~470~~469.0227 100.00 ~~113~~112 7.2593 1.~~194084~~276929

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.19 or Less 4541 ~~356~~278,~~189~~604,~~310~~298.2624 3628.0219 ~~114~~113 7.~~2897~~2476 0.~~744866~~825411 1.20 to 1.29 2522 ~~294~~273,~~889~~271,~~128~~216.8348 2927.8265 ~~113~~112 7.~~2518~~2459 1.~~250154~~250480 1.30 to 1.39 1516 8283,~~339~~882,~~582~~297.8326 8.3349 ~~111~~110 7.~~1291~~1944 1.~~325618~~326701 1.40 to 1.49 2021 4695,~~160~~618,~~154~~566.5916 49.6768 ~~114~~112 7.~~4115~~3984 1.~~438213~~440716 1.50 to 1.59 1516 4647,~~941~~712,~~665~~926.2383 4.7583 ~~102~~101 7.~~3767~~3746 1.~~539262~~534357 1.60 to 1.69 1314 44108,~~973~~044,~~574~~962.8114 410.5593 112 7.~~1327~~1856 1.~~653249~~633596 1.70 or Greater 2831 ~~117~~101,~~452~~090,~~053~~202.4716 1110.8823 ~~113~~111 7.~~2191~~2745 1.~~913694~~893879 Totals 161 988,~~945~~224,~~470~~469.0227 100.00 ~~113~~112 7.2593 1.~~194084~~276929

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 4 31,~~074~~051,~~863~~582.0426 3.14 ~~113~~112 7.~~4173~~4174 -0.~~026495~~708999 Mixed Use 8 81,~~804~~751,~~640~~358.4019 8.27 ~~115~~114 7.2641 1.~~073771~~424290 Mobile Home Park 8 8,~~572~~563,~~610~~975.9285 0.87 ~~110~~109 7.1982 1.~~680317~~680435 Multi-Family 72 ~~293~~292,~~018~~802,~~995~~685.1537 29.63 ~~112~~111 7.0890 1.~~304013~~340255 Office 28 237,~~666~~482,~~573~~002.5071 24.03 ~~113~~112 7.3952 1.~~146656~~226381 Retail 38 ~~277~~276,~~025~~849,~~860~~373.5053 28.01 ~~112~~111 7.3187 1.~~154980~~192467 Self Storage 31 59,~~781~~723,~~926~~491.4934 6.0504 ~~114~~113 7.1988 1.~~754403~~594689 Totals 189 988,~~945~~224,~~470~~469.0227 100.00 ~~113~~112 7.2593 1.~~194084~~276929

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.000% or Less 25 156,~~549~~432,~~199~~678.0017 15.83 ~~115~~114 6.9357 1.~~405091~~430376 7.001% to 7.250% 55 ~~470~~469,~~032~~699,~~688~~172.7371 47.53 ~~112~~111 7.1747 1.~~259035~~243002 7.251% to 7.500% 40 278,~~384~~195,~~203~~753.3389 28.15 ~~111~~110 7.4104 01.~~916786~~229141 7.501% to 7.750% 16 33,~~194~~172,~~730~~862.2577 3.36 ~~112~~111 7.6155 1.~~348036~~289995 7.751% to 8.000% 11 34,~~418~~370,~~761~~509.7384 3.48 ~~128~~127 7.8154 1.~~355906~~369862 8.001% to 8.250% 7 9,~~485~~479,~~138~~796.5242 0.96 ~~107~~106 8.1712 1.~~334868~~334852 8.251% or Greater 7 6,~~880~~873,~~748~~695.4647 0.70 ~~110~~109 8.~~5340~~5341 1.~~429215~~429520 Totals 161 988,~~945~~224,~~470~~469.0227 100.00 ~~113~~112 7.2593 1.~~194084~~276929

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 Months or Less ~~140~~132 ~~934~~918,~~586~~314,~~408~~519.2631 9492.5093 ~~112~~111 7.~~2248~~2169 1.~~188566~~274896 13 to 24 Months 1422 2338,~~159~~753,~~143~~746.6977 23.3492 ~~107~~108 7.~~8338~~7766 1.~~247452~~272557 25 to 36 Months 1 1,~~993~~992,~~770~~806.0846 0.20 8786 8.6900 1.470000 37 Months or Greater 6 29,~~206~~163,~~147~~396.9973 2.95 ~~122~~121 7.8100 1.~~309528~~333566 Totals 161 988,~~945~~224,~~470~~469.0227 100.00 ~~113~~112 7.2593 1.~~194084~~276929

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 84 Months or Less 1 7,~~551~~546,~~339~~797.6294 0.76 5150 7.3700 1.520000 85 to 120 Months 147 932,~~944~~287,~~997~~519.7627 94.34 ~~112~~111 7.2401 1.~~189501~~276564 121 Months or Greater 11 45,~~400~~347,~~151~~316.4612 4.59 ~~137~~136 7.~~5903~~5901 1.~~251170~~266601 Totals 159 985,~~896~~181,~~488~~633.8433 99.69 ~~112~~111 7.2572 1.~~194872~~277970

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 84 Months or Less 0 0.00 0.00 0 0.0000 0.000000 85 to 120 Months 0 0.00 0.00 0 0.0000 0.000000 121 Months or Greater 2 3,~~048~~042,~~981~~835.1894 0.31 ~~214~~213 7.~~9511~~9510 0.~~939457~~939738 Totals 2 3,~~048~~042,~~981~~835.1894 0.31 ~~214~~213 7.~~9511~~9510 0.~~939457~~939738

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 180 Months or Less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 Months 915 1039,~~645~~789,~~383~~909.6650 14.0803 ~~110~~118 7.~~3921~~6984 1.~~534574~~387248 241 to 300 Months 4236 ~~182~~153,~~778~~418,~~893~~478.5395 1815.4852 ~~114~~112 7.~~3551~~2686 1.~~516987~~517200 301 Months or Greater 108 ~~792~~791,~~472~~973,~~211~~244.6588 80.1314 ~~112~~111 7.2328 1.~~116015~~226137 Totals 159 985,~~896~~181,~~488~~633.8433 99.69 ~~112~~111 7.2572 1.~~194872~~277970

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 20 ~~119~~131,~~212~~391,~~419~~949.2934 1213.0530 ~~117~~115 7.~~2715~~2489 1.~~278308~~297466 1 Year or Less ~~119~~118 ~~734~~704,~~813~~802,~~782~~116.6725 7471.3032 112 7.~~2764~~2775 1.~~190242~~289575 1 to 2 Years 2223 ~~134~~152,~~919~~030,~~268~~403.0668 1315.6438 ~~111~~107 7.~~1555~~1840 1.~~140591~~200551 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 161 988,~~945~~224,~~470~~469.0227 100.00 ~~113~~112 7.2593 1.~~194084~~276929 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document. Note: (i) "Scheduled Balance" has the meaning assigned thereto in the CMSA Standard Information Package.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 30231823 1 RT Plymouth Meeting PA 406,229.41 40,596.05 7.250% 30231800 2 OF Washington DC 328,502.44 33,050.99 7.250% 30231782 3 MU Deerfield IL 305,497.76 31,192.78 7.120% 940928992 4 SS Various Various 295,565.19 49,528.80 7.190% 30231811 5 RT Columbus OH 114,697.06 11,095.67 7.360% 30231787 6 RT Cincinnati OH 77,973.88 7,543.11 7.360% 30231812 7 RT Cincinnati OH 27,165.09 2,627.93 7.360% 30231824 8 OF Plano TX 211,440.59 29,263.87 7.500% 30231786 9 OF Oak Ridge TN 14,795.98 3,160.80 7.810% 30231788 9.1 OF Oak Ridge TN 18,205.62 3,889.20 7.810% 30231791 9.2 OF Oak Ridge TN 33,064.15 7,063.39 7.810% 30231793 9.3 OF Oak Ridge TN 29,623.23 6,328.31 7.810% 30231794 9.4 OF Oak Ridge TN 76,826.45 16,412.17 7.810% 30231795 9.5 OF Oak Ridge TN 23,904.04 5,897.39 7.810% 30231825 10 MU Gaithersburg MD 179,117.54 16,479.75 7.400% 30231754 11 RT Ladera Ranch CA 143,206.40 15,117.45 7.125% 30231826 12 RT Birmingham AL 135,121.20 13,007.80 7.350% 30231758 13 OF New York NY 126,065.33 13,930.38 7.020% 940928182 14 MF Bradenton FL 118,528.79 14,095.67 6.850% 30231781 15 OF El Segundo CA 124,121.12 13,800.86 7.480% 940926888 16 IN San Diego CA 123,940.54 10,875.73 7.490% 940927656 17 RT Christiansburg VA 110,309.26 10,777.03 7.250% 940928488 18 MF Corpus Christi TX 103,629.21 12,220.62 6.850% 30231827 19 MF Largo FL 104,449.32 11,743.65 6.980% 30231828 20 MF Orlando FL 78,213.88 8,624.96 7.040% 30231750 21 OF Rockville MD 81,657.24 7,352.77 7.500% 940928145 22 MF Webster TX 71,989.80 8,007.75 7.020% 30231757 23 RT Myrtle Beach SC 71,220.78 0.00 7.130% 30231829 24 MF Orlando FL 66,180.97 7,298.05 7.040% 30231798 25 RT Brooklyn OH 66,610.82 6,698.31 7.200% 940928621 26 MF Grand Prairie TX 62,036.78 6,945.27 6.970% 940928859 27 OF Oak Creek WI 61,695.98 5,531.05 7.410% 940926856 28 MF Millcreek Township PA 51,304.48 5,718.60 7.000% 30231789 29 OF Rochester NY 53,054.19 5,161.59 7.290% 30231820 30 OF Federal Way WA 52,217.90 4,853.80 7.330% 30231784 31 IN Findlay OH 51,501.41 8,672.26 7.250% 30231822 32 RT Omaha NE 51,566.59 4,873.30 7.340% 30231817 33 MF Dallas TX 49,825.09 4,857.58 7.270% 940927950 34 MF Garland TX 46,689.41 5,204.18 7.000% 940928597 35 OF Temecula CA 48,891.16 4,498.25 7.400% 30231868 36 MF Hazel Crest IL 47,923.74 4,541.68 7.370% 30231755 37 MF Dallas TX 43,661.97 5,282.39 6.810% 30231752 38 RT Acworth GA 44,626.75 4,489.94 7.250% 940926706 39 RT Indianapolis IN 43,717.81 7,482.91 7.130% 940928211 40 OF Germantown MD 42,538.49 4,402.28 7.150% 30231802 41 MF Grand Prairie TX 40,400.89 7,752.49 6.900% 30231785 42 RT Anchorage AK 39,851.83 6,769.21 7.250% 940927252 43 MF Edinboro PA 38,283.83 4,295.53 7.000% 30231749 44 MF Galveston TX 36,848.18 4,134.45 7.000% 30231799 45 SS Sacramento CA 36,610.43 3,872.78 7.100% 30231830 46 MF Houston TX 33,617.42 3,714.77 7.020% 30231747 47 MF Knoxville TN 31,703.79 3,557.24 7.000% 940928464 48 MF Emporia KS 30,594.04 3,336.39 7.000% 30231819 49 MF St. Paul MN 30,262.86 5,331.68 7.080% 30231808 50 MF Dallas TX 30,557.18 4,931.31 7.330% 30231831 51 MF Arlington TX 29,011.96 3,255.21 7.000% 30231814 52 RT Franklin TN 29,069.24 2,897.46 7.220% 940926786 53 OF Farmington Hills MI 28,229.65 2,986.23 7.100% 30231746 54 MF Fort Worth TX 28,049.72 2,987.92 7.140% 940927722 55 MF Haysville KS 26,935.54 2,976.46 7.000% 30231869 56 RT Port Washington WI 28,669.88 2,671.61 7.460% 940927506 57 MF Hazle Township PA 26,802.77 5,002.29 7.000% 30231813 58 RT Richmond VA 28,289.85 2,445.46 7.490% 940927965 59 RT Orange CA 26,396.15 2,596.34 7.250% 30231745 60 MF Detroit MI 26,134.39 2,653.45 7.250% 30231832 61 RT Santa Fe NM 29,319.84 1,932.85 8.250% 940926745 62 MF Broken Arrow OK 23,275.02 2,645.59 6.990% 30231753 63 MF San Antonio TX 22,918.32 4,397.78 6.900% 940927886 64 OF San Diego CA 24,126.58 2,204.62 7.400% 940928599 65 OF Temecula CA 23,614.68 2,221.77 7.350% 30231833 66 MF Dallas TX 21,474.52 2,723.40 6.700% 30231744 67 RT Vancouver WA 24,406.91 2,023.68 7.720% 30231834 68 MF Chicago IL 22,571.81 2,020.64 7.550% 30231835 69 RT Garden Grove CA 21,104.10 2,089.89 7.250% 940924261 70 MF Grandview MO 19,105.86 3,511.07 7.000% 940927072 71 OF Cincinnati OH 19,787.31 1,933.18 7.250% 30231805 72 MF Davenport IA 20,132.57 1,789.84 7.550% 30231806 73 RT Schererville IN 18,940.83 1,892.83 7.250% 30231836 74 MF Waco TX 18,838.51 1,947.18 7.240% 30231792 75 RT Wichita KS 18,786.62 1,890.14 7.250% 30231797 76 MF Gallatin TN 19,759.78 1,703.03 7.650% 30231803 77 RT Greenwood IN 18,559.41 1,854.72 7.250% 30231796 78 RT Peabody MA 18,249.75 3,073.05 7.250% 30231790 79 RT Bartlett TN 18,278.37 1,839.01 7.250% 30231743 80 MF St. Louis MO 18,081.69 1,765.42 7.370% 30231751 81 MF Houma LA 17,566.10 1,798.66 7.210% 30231837 82 MF Davenport IA 18,407.23 1,536.34 7.690% 30231783 83 OF Tulsa OK 16,950.62 2,854.29 7.250% 30231810 84 SS Elk Grove CA 16,678.76 1,726.07 7.150% 30231776 85 MF Miami FL 16,687.32 1,492.26 7.500% 30231769 86 IN West Palm Beach FL 16,768.55 2,580.72 7.580% 30231838 87 MF Newhall CA 16,611.28 1,464.23 7.600% 30231804 88 RT Indianapolis IN 15,733.64 1,572.32 7.250% 940927885 89 OF Torrance CA 16,511.22 1,350.39 7.660% 30231815 90 SS Amissville VA 15,605.67 2,545.11 7.300% 30231809 91 MF Sacramento CA 14,470.98 1,634.21 6.950% 30231821 92 RT Joplin MO 14,563.66 2,443.27 7.240% 30231756 93 MF Houston TX 13,972.99 4,153.47 7.100% 30231818 94 RT Lenoir City TN 14,575.34 2,184.71 7.540% 30231816 95 MF Anchorage AK 13,989.90 2,196.42 7.450% 30231779 96 MF Dallas TX 12,988.01 1,463.63 7.010% 30231770 97 MF Chicago Heights IL 13,541.10 2,176.00 7.430% 940928769 98 RT Kansas City MO 13,953.71 3,325.10 7.780% 30231748 99 MF Dallas TX 12,652.72 1,389.22 7.050% 30231867 100 RT Los Angeles CA 14,919.49 963.62 8.690% 940926917 101 OF Blue Ash OH 12,739.98 1,148.57 7.430% 30231801 102 MF Norwalk CT 11,971.64 1,334.41 7.000% 940926551 103 MF Austin TX 11,941.16 2,194.42 7.000% 30231839 104 MF Houston TX 11,938.80 1,193.09 7.250% 30231840 105 MF Greensboro NC 11,415.74 1,250.54 7.020% 940927828 106 RT Murfreesboro TN 11,995.80 1,909.37 7.390% 30231841 107 OF Seattle WA 12,187.65 1,097.43 7.500% 940927633 108 MF Houston TX 11,385.83 1,025.23 7.500% 30231842 109 OF Greenville SC 10,773.00 1,053.10 7.300% 30231843 110 MF Fort Worth TX 10,846.01 982.49 7.450% 30231844 111 MF Highland Park MI 10,094.56 1,024.91 7.250% 30231845 112 RT Phoenix AZ 10,489.75 915.28 7.570% 30231846 113 OF Orlando FL 10,220.99 1,602.87 7.500% 30231775 114 MH Fontana CA 9,050.95 945.07 7.150% 30231857 115 MF Bristol CT 5,054.65 872.37 7.250% 30231862 116 MF Bristol CT 3,945.09 680.87 7.250% 940928273 117 MF Baton Rouge LA 8,093.87 1,370.78 7.160% 30231766 118 MH Pensacola FL 8,331.34 2,333.85 7.400% 30231774 119 MF Muncie IN 7,844.76 2,272.05 7.250% 940927670 120 MF Gardner KS 8,180.14 706.62 7.540% 30231847 121 MF Dallas TX 7,801.35 671.55 7.600% 30231763 122 MU Newport News VA 8,244.78 593.88 8.040% 30231848 123 MF Hartford CT 7,613.35 2,119.54 7.480% 30231778 124 RT Houston TX 7,958.78 993.42 8.100% 30231849 125 MH Zephyrhills FL 6,819.31 765.14 7.000% 30231777 126 MF Philadelphia PA 6,962.39 2,000.47 7.250% 30231850 127 MH Glendale AZ 6,752.89 754.44 7.030% 30231780 128 IN Miami FL 6,269.11 1,152.07 7.000% 30231851 129 RT Encino CA 7,427.81 451.26 8.340% 30231772 130 MH Danbury CT 6,418.97 1,098.22 7.250% 30231852 131 MF Long Branch NJ 6,825.81 545.66 7.800% 940927519 132 MF Hot Springs AR 6,318.84 619.15 7.310% 30231762 133 OF Tempe AZ 6,983.31 486.67 8.110% 30231853 134 MH Roswell NM 6,319.33 597.65 7.390% 30231854 135 RT Houston TX 6,570.03 1,639.46 7.750% 30231771 136 MH Westhampton Beach NY 6,128.72 1,775.04 7.250% 30231764 137 MU Houston TX 6,922.03 2,820.14 8.320% 940928463 138 MF Hot Springs AR 5,851.05 642.30 7.000% 30231767 139 MU Pensacola FL 5,584.10 1,542.44 7.450% 30231807 140 MF Davenport IA 5,714.36 487.87 7.640% 30231855 141 SS Ardmore OK 6,124.86 762.39 8.230% 30231856 142 MU Wilton CT 6,340.78 653.22 8.760% 30231761 143 RT North Reading MA 6,067.83 713.71 8.390% 30231858 144 MF Dallas TX 5,360.41 420.72 7.840% 30231773 145 MF Baltimore MD 4,972.22 836.03 7.300% 30231859 146 RT Margate FL 5,115.39 673.23 8.000% 30231860 147 MF Davenport IA 4,669.45 398.66 7.640% 30231866 148 MF North Ridgeville OH 4,514.43 394.46 7.530% 30231760 149 MF Houston TX 4,645.26 328.86 8.100% 30231861 150 OF Radnor PA 4,755.06 1,034.57 8.340% 30231765 151 MF Tampa FL 3,959.89 535.92 7.970% 30231863 152 MF Dallas TX 3,553.15 567.00 7.450% 30231768 153 MH Kingman AZ 3,315.69 365.66 7.060% 30231864 154 RT Farmers Branch TX 4,131.51 416.47 8.820% 30231865 155 MF Phenix City AL 3,099.08 311.80 7.250% 30231759 156 MF Albany OR 3,463.21 244.03 8.110% Totals 6,181,981.46 721,000.75

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 30231823 11/11/2011 11/11/2031 N 65,~~109~~069,~~349~~004.1698 65,~~069~~028,~~004~~408.9893 08/11/2002 30231800 10/11/2011 10/11/2031 N 52,~~651~~618,~~702~~856.2532 52,~~618~~585,~~856~~805.3233 0809/11/2002 30231782 N/A 03/01/2012 N 49,~~858~~827,~~473~~470.5585 49,~~827~~796,~~470~~278.8507 0809/01/2002 940928992 N/A 03/01/2012 N 47,~~787~~738,~~331~~107.7773 47,~~738~~688,~~107~~578.7393 0809/01/2002 30231811 N/A 09/01/2011 N 18,~~108~~097,~~388~~362.3253 18,~~097~~086,~~362~~266.5386 0809/01/2002 30231787 N/A 09/01/2011 N 12,~~310~~303,~~527~~031.1454 12,~~303~~295,~~031~~488.5443 0809/01/2002 30231812 N/A 09/01/2011 N 4,~~288~~286,~~828~~217.7537 4,~~286~~283,~~217~~589.3744 0809/01/2002 30231824 N/A 12/11/2011 N 32,~~768~~739,~~264~~188.9183 32,~~739~~709,~~188~~924.8396 08/11/2002 30231786 N/A 10/01/2012 N 2,~~203~~200,~~194~~054.0536 2,~~200~~196,~~054~~893.3656 0809/01/2002 30231788 N/A 10/01/2012 N 2,~~710~~707,~~906~~042.1896 2,~~707~~703,~~042~~153.9676 0809/01/2002 30231791 N/A 10/01/2012 N 4,~~923~~916,~~415~~398.1392 4,~~916~~909,~~398~~335.9253 0809/01/2002 30231793 N/A 10/01/2012 N 4,~~411~~404,~~044~~758.7571 4,~~404~~398,~~758~~430.7140 0809/01/2002 30231794 N/A 10/01/2012 N 11,~~439~~423,~~838~~535.0653 11,~~423~~407,~~535~~123.5336 0809/01/2002 30231795 N/A 10/01/2012 N 3,~~560~~554,~~215~~357.5051 3,~~554~~548,~~357~~460.5112 0809/01/2002 30231825 01/11/2012 01/11/2032 N 28,~~125~~109,~~492~~117.9353 28,~~109~~092,~~117~~637.5378 0708/11/2002 30231754 N/A 11/11/2011 N 23,~~355~~340,~~967~~941.1185 23,~~340~~325,~~941~~824.8540 0809/11/2002 30231826 N/A 10/11/2011 N 21,~~361~~348,~~897~~971.2324 21,~~348~~335,~~971~~963.2444 0708/11/2002 30231758 N/A 11/11/2011 N 20,~~868~~854,~~327~~480.1649 20,~~854~~840,~~480~~550.4911 0809/11/2002 940928182 N/A 11/01/2011 N 20,~~108~~094,~~368~~355.6867 20,~~094~~080,~~355~~260.6700 0809/01/2002 30231781 01/01/2012 01/01/2027 N 19,~~283~~270,~~853~~141.8330 19,~~270~~256,~~141~~340.3044 0809/01/2002 940926888 N/A 02/01/2012 N 19,~~227~~216,~~221~~415.7168 19,~~216~~205,~~415~~539.6895 0809/01/2002 940927656 N/A 02/01/2012 N 17,~~679~~669,~~823~~113.7558 17,~~669~~658,~~113~~336.5855 0809/01/2002 940928488 N/A 12/01/2011 N 17,~~580~~568,~~556~~407.7781 17,~~568~~556,~~407~~187.8119 0809/01/2002 30231827 N/A 11/11/2011 N 17,~~389~~377,~~321~~647.4293 17,~~377~~365,~~647~~904.9328 0809/11/2002 30231828 N/A 10/11/2011 N 12,~~910~~901,~~421~~848.9798 12,~~901~~893,~~848~~224.9802 0809/11/2002 30231750 N/A 10/11/2011 N 12,~~651~~643,~~006~~701.7415 12,~~643~~636,~~701~~348.1538 0809/11/2002 940928145 N/A 10/01/2011 N 11,~~916~~908,~~941~~981.5591 11,~~908~~900,~~981~~974.9116 0809/01/2002 30231757 N/A 12/11/2011 N 11,600,000.00 11,600,000.00 0809/11/2002 30231829 N/A 10/11/2011 N 10,~~924~~916,~~203~~949.1710 10,~~916~~909,~~949~~651.1005 0809/11/2002 30231798 N/A 01/01/2012 N 10,~~750~~743,~~338~~681.0603 10,~~743~~736,~~681~~982.0372 0809/01/2002 940928621 N/A 12/01/2011 N 10,~~343~~336,~~016~~113.9915 10,~~336~~329,~~113~~167.1588 0809/01/2002 940928859 N/A 03/01/2012 N 9,~~674~~668,~~449~~953.2830 9,~~668~~663,~~953~~422.3025 0809/01/2002 940926856 N/A 11/01/2011 N 8,~~517~~511,~~026~~341.0773 8,~~511~~505,~~341~~623.7313 0809/01/2002 30231789 N/A 12/01/2011 N 8,~~456~~451,~~613~~484.5112 8,~~451~~446,~~484~~322.1253 0809/01/2002 30231820 03/01/2012 03/01/2032 N 8,~~277~~272,~~694~~871.5116 8,~~272~~268,~~871~~017.1636 0809/01/2002 30231784 N/A 12/01/2011 N 8,~~258~~249,~~010~~392.8338 8,~~249~~240,~~392~~720.3812 0809/01/2002 30231822 N/A 01/01/2012 N 8,~~163~~158,~~395~~552.3969 8,~~158~~153,~~552~~679.6939 0809/01/2002 30231817 N/A 01/01/2012 N 7,~~963~~958,~~753~~926.8347 7,~~958~~954,~~926~~068.4789 0809/01/2002 940927950 N/A 11/01/2011 N 7,~~750~~745,~~881~~708.33 7,~~745~~740,~~708~~504.3315 0809/01/2002 940928597 N/A 01/01/2012 N 7,~~677~~672,~~015~~545.0630 7,~~672~~668,~~545~~047.3005 0809/01/2002 30231868 N/A 11/11/2006 N 7,~~555~~551,~~852~~339.6662 7,~~551~~546,~~339~~797.6294 0708/11/2002 30231755 N/A 11/11/2011 N 7,~~450~~445,~~804~~553.8828 7,~~445~~440,~~553~~270.2889 0809/11/2002 30231752 N/A 10/11/2011 N 7,~~152~~148,~~684~~222.1102 7,~~148~~143,~~222~~732.02 08 09/11/2002 940926706 N/A 03/01/2012 N 7,~~127~~120,~~923~~486.3813 7,~~120~~113,~~486~~003.1322 0809/01/2002 940928211 N/A 12/01/2011 N 6,~~913~~909,~~401~~026.5420 6,~~909~~904,~~026~~623.2092 0809/01/2002 30231802 N/A 11/11/2011 N 6,~~807~~799,~~295~~588.5585 6,~~799~~791,~~588~~836.8536 0809/11/2002 30231785 N/A 11/01/2011 N 6,~~390~~383,~~113~~386.4524 6,~~383~~376,~~386~~617.2403 0809/01/2002 940927252 N/A 10/01/2011 N 6,~~355~~351,~~503~~233.6686 6,~~351~~346,~~233~~938.8633 0809/01/2002 30231749 N/A 10/11/2011 N 6,~~117~~113,~~172~~062.3265 6,~~113~~108,~~062~~928.6520 0809/11/2002 30231799 N/A 12/01/2011 N 5,~~991~~988,~~924~~075.7348 5,~~988~~984,~~075~~202.4870 0809/01/2002 30231830 N/A 11/11/2011 N 5,~~564~~561,~~887~~194.2479 5,~~561~~557,~~194~~480.7902 0809/11/2002 30231747 N/A 10/11/2011 N 5,~~263~~259,~~151~~615.4957 5,~~259~~256,~~615~~058.5733 0809/11/2002 940928464 N/A 02/01/2017 N 5,~~078~~075,~~825~~508.2484 5,~~075~~072,~~508~~172.8445 0809/01/2002 30231819 N/A 02/01/2012 N 4,~~969~~963,~~136~~837.6225 4,~~963~~958,~~837~~505.2557 0809/01/2002 30231808 N/A 02/01/2012 N 4,~~846~~841,~~067~~166.3294 4,~~841~~836,~~166~~235.9463 0809/01/2002 30231831 N/A 10/11/2011 N 4,~~816~~813,~~280~~044.1343 4,~~813~~809,~~044~~789.4322 0809/11/2002 30231814 N/A 01/01/2012 N 4,~~678~~675,~~478~~599.9741 4,~~675~~672,~~599~~701.4195 0809/01/2002 940926786 N/A 12/01/2011 N 4,~~620~~617,~~267~~299.3830 4,~~617~~614,~~299~~313.3007 0809/01/2002 30231746 N/A 09/11/2011 N 4,~~565~~562,~~136~~167.7105 4,~~562~~559,~~167~~179.0513 0809/11/2002 940927722 N/A 12/01/2016 N 4,~~471~~468,~~527~~568.4380 4,~~468~~465,~~568~~592.8034 0809/01/2002 30231869 N/A 08/11/2011 N 4,~~465~~463,~~663~~009.7519 4,~~463~~460,~~009~~337.1958 0709/11/2002 940927506 N/A 10/01/2011 N 4,~~451~~446,~~514~~542.8149 4,~~446~~441,~~542~~540.4920 0809/01/2002 30231813 03/01/2014 03/01/2032 N 4,~~388~~386,~~641~~211.7192 4,~~386~~383,~~211~~766.9246 0809/01/2002 940927965 N/A 01/01/2012 N 4,~~230~~228,~~662~~082.5431 4,~~228~~225,~~082~~485.3197 0809/01/2002 30231745 N/A 09/11/2011 N 4,~~188~~186,~~790~~153.1314 4,~~186~~183,~~153~~499.1469 0809/11/2002 30231832 N/A 06/11/2011 N 4,~~129~~127,~~051~~132.5230 4,~~127~~125,~~132~~199.3045 0809/11/2002 940926745 N/A 09/01/2011 N 3,~~869~~866,~~447~~817.4771 3,~~866~~864,~~817~~172.7112 0809/01/2002 30231753 N/A 11/11/2011 N 3,~~861~~857,~~593~~221.1131 3,~~857~~852,~~221~~823.3153 0809/11/2002 940927886 N/A 02/01/2012 N 3,~~788~~786,~~402~~211.0741 3,~~786~~784,~~211~~006.4179 0809/01/2002 940928599 N/A 01/01/2012 N 3,~~733~~731,~~295~~087.6686 3,~~731~~728,~~087~~866.8609 0809/01/2002 30231833 N/A 11/11/2011 N 3,~~724~~722,~~820~~112.0729 3,~~722~~719,~~112~~388.2989 0809/11/2002 30231744 N/A 08/11/2011 N 3,~~673~~671,~~448~~438.5119 3,~~671~~669,~~438~~414.1951 0809/11/2002 30231834 08/11/2011 08/11/2031 N 3,~~473~~471,~~851~~844.6102 3,~~471~~469,~~844~~823.0238 0708/11/2002 30231835 N/A 12/11/2011 N 3,~~382~~380,~~489~~412.6472 3,~~380~~378,~~412~~322.7283 0809/11/2002 940924261 N/A 12/01/2011 N 3,~~173~~169,~~125~~635.5653 3,~~169~~166,~~635~~124.5346 0708/01/2002 940927072 N/A 02/01/2012 N 3,~~171~~169,~~411~~490.7960 3,~~169~~167,~~490~~557.6042 0809/01/2002 30231805 N/A 09/11/2011 N 3,~~098~~096,~~435~~657.8154 3,~~096~~094,~~657~~867.5470 0809/11/2002 30231806 11/01/2011 11/01/2031 N 3,~~035~~033,~~785~~904.5648 3,~~033~~032,~~904~~011.4865 0809/01/2002 30231836 N/A 07/11/2011 N 3,~~023~~021,~~617~~682.9281 3,~~021~~019,~~682~~735.8163 0809/11/2002 30231792 10/01/2011 10/01/2031 N 3,~~011~~009,~~081~~202.3392 3,~~009~~007,~~202~~312.9278 0809/01/2002 30231797 N/A 07/11/2011 N 32,~~001~~999,~~279~~587.7082 2,~~999~~997,~~587~~884.8279 0809/11/2002 30231803 11/01/2011 11/01/2031 N 2,~~974~~972,~~652~~809.2807 2,~~972~~970,~~809~~954.0735 0809/01/2002 30231796 12/01/2011 12/01/2026 N 2,~~926~~923,~~262~~208.1113 2,~~923~~920,~~208~~135.13 08 09/01/2002 30231790 10/01/2011 10/01/2031 N 2,~~929~~927,~~620~~792.1858 2,~~927~~925,~~792~~953.5857 0809/01/2002 30231743 N/A 07/11/2011 N 2,~~850~~849,~~884~~130.4011 2,~~849~~847,~~130~~364.1169 0809/11/2002 30231751 N/A 10/11/2011 N 2,~~831~~829,~~099~~312.9135 2,~~829~~827,~~312~~513.3569 0809/11/2002 30231837 N/A 09/11/2011 N 2,~~781~~779,~~258~~732.4623 2,~~779~~778,~~732~~195.2389 0708/11/2002 30231783 N/A 12/01/2011 N 2,~~717~~715,~~951~~115.8829 2,~~715~~712,~~115~~261.2900 0809/01/2002 30231810 N/A 12/01/2011 N 2,~~710~~708,~~650~~934.2877 2,~~708~~707,~~934~~208.7770 0809/01/2002 30231776 N/A 11/11/2011 N 2,~~585~~583,~~325~~843.6901 2,~~583~~582,~~843~~350.0175 0709/11/2002 30231769 N/A 09/11/2011 N 2,~~571~~569,~~582~~018.3032 2,~~569~~566,~~018~~437.3260 0809/11/2002 30231838 N/A 07/11/2011 N 2,~~539~~538,~~680~~225.5079 2,~~538~~536,~~225~~761.7956 0708/11/2002 30231804 11/01/2011 11/01/2031 N 2,~~521~~520,~~744~~182.7316 2,~~520~~518,~~182~~609.1684 0809/01/2002 940927885 N/A 01/01/2012 N 2,~~504~~503,~~516~~175.9642 2,~~503~~501,~~175~~825.4203 0809/01/2002 30231815 N/A 02/01/2012 N 2,~~485~~482,~~092~~563.4423 2,~~482~~480,~~563~~018.2312 0809/01/2002 30231809 N/A 12/01/2011 N 2,~~419~~417,~~610~~986.7526 2,~~417~~416,~~986~~352.2605 0809/01/2002 30231821 01/01/2012 01/01/2027 N 2,~~338~~335,~~428~~999.0491 2,~~335~~333,~~999~~556.9164 0809/01/2002 30231756 N/A 12/11/2011 N 2,~~289~~285,~~579~~450.0683 2,~~285~~281,~~450~~297.8336 0809/11/2002 30231818 02/01/2012 02/01/2027 N 2,~~247~~244,~~025~~854.0240 2,~~244~~242,~~854~~669.4069 0809/01/2002 30231816 N/A 12/01/2011 N 2,~~182~~180,~~898~~716.8543 2,~~180~~178,~~716~~520.4301 0809/01/2002 30231779 N/A 09/01/2011 N 2,~~153~~151,~~074~~619.8096 2,~~151~~150,~~619~~156.9633 0809/01/2002 30231770 N/A 10/11/2011 N 2,~~118~~116,~~601~~439.7962 2,~~116~~114,~~439~~263.62 0809/11/2002 940928769 N/A 03/01/2022 N 2,~~086~~082,~~119~~816.6164 2,~~082~~079,~~816~~491.6454 0809/01/2002 30231748 N/A 10/11/2011 N 2,~~085~~084,~~562~~181.1228 2,~~084~~082,~~181~~792.2806 0809/11/2002 30231867 N/A 11/01/2009 N 1,~~994~~993,~~726~~770.5408 1,~~993~~992,~~770~~806.0846 0709/01/2002 940926917 N/A 02/01/2012 N 1,~~992~~991,~~368~~226.2699 1,~~991~~990,~~226~~078.9942 0809/01/2002 30231801 N/A 11/01/2011 N 1,~~987~~986,~~405~~079.4706 1,~~986~~984,~~079~~744.0665 0809/01/2002 940926551 N/A 12/01/2011 N 1,~~983~~981,~~203~~022.4922 1,~~981~~978,~~022~~827.2280 0809/01/2002 30231839 N/A 11/11/2011 N 1,~~913~~912,~~519~~333.0739 1,~~912~~911,~~333~~140.3930 0809/11/2002 30231840 N/A 12/11/2011 N 1,~~889~~888,~~703~~460.2927 1,~~888~~887,~~460~~209.2773 0708/11/2002 940927828 N/A 01/01/2012 N 1,~~886~~885,~~959~~061.0575 1,~~885~~883,~~061~~152.7538 0809/01/2002 30231841 N/A 10/11/2011 N 1,~~888~~887,~~209~~119.9354 1,~~887~~886,~~119~~022.5411 0708/11/2002 940927633 N/A 10/01/2011 N 1,~~763~~762,~~985~~966.6196 1,~~762~~761,~~966~~941.9673 0809/01/2002 30231842 N/A 11/11/2011 N 1,~~714~~713,~~824~~777.0956 1,~~713~~712,~~777~~724.5646 0809/11/2002 30231843 N/A 12/11/2011 N 1,~~691~~690,~~629~~653.4219 1,~~690~~689,~~653~~670.1970 0809/11/2002 30231844 N/A 09/11/2011 N 1,~~617~~616,~~945~~926.0449 1,~~616~~615,~~926~~901.4958 0809/11/2002 30231845 N/A 10/11/2011 N 1,~~610~~609,~~109~~200.4914 1,~~609~~608,~~200~~284.1486 0809/11/2002 30231846 N/A 10/11/2011 N 1,~~584~~582,~~197~~604.1556 1,~~582~~581,~~604~~001.5669 0809/11/2002 30231775 N/A 11/11/2011 N 1,470,~~978~~038.1990 1,~~470~~469,~~038~~093.9083 0809/11/2002 30231857 N/A 09/11/2011 N ~~810,510.89~~ 809,643.93 808,771.56 08/11/2002 30231862 N/A 09/11/2011 N ~~632~~631,~~593~~917.9531 631,~~917~~236.3144 08/11/2002 940928273 N/A 03/01/2012 N 1,~~314~~312,~~119~~756.0769 1,~~312~~311,~~756~~385.6991 0809/01/2002 30231766 N/A 09/11/2011 N 1,~~309~~307,~~765~~446.6558 1,~~307~~305,~~446~~112.5873 0809/11/2002 30231774 N/A 10/11/2011 N 1,~~258~~256,~~815~~557.5964 1,~~256~~254,~~557~~285.6459 0609/11/2002 940927670 N/A 01/01/2017 N 1,~~260~~259,~~584~~882.9488 1,259,~~882~~176.8826 0809/01/2002 30231847 N/A 10/11/2011 N 1,192,~~724~~057.7355 1,~~192~~191,~~057~~386.5500 0708/11/2002 30231763 N/A 07/11/2011 N 1,~~191~~190,~~458~~868.2040 1,190,~~868~~274.4052 0809/11/2002 30231848 N/A 07/11/2011 N 1,~~184~~181,~~099~~993.3942 1,~~181~~179,~~993~~873.4288 08/11/2002 30231778 N/A 12/11/2011 N 1,~~142~~141,~~029~~043.9945 1,~~141~~140,~~043~~050.4503 0809/11/2002 30231849 N/A 10/11/2011 N 1,~~132~~131,~~074~~313.0852 1,~~131~~130,~~313~~548.5238 0809/11/2002 30231777 N/A 11/11/2011 N 1,~~117~~115,~~208~~220.9690 1,~~115~~113,220.9043 0809/11/2002 30231850 N/A 09/11/2011 N 1,~~116~~115,~~263~~514.9606 1,~~115~~114,~~514~~759.0662 0809/11/2002 30231780 N/A 12/11/2011 N 1,~~041~~040,~~181~~036.8366 1,~~040~~038,~~036~~884.6659 0709/11/2002 30231851 N/A 10/11/2011 N 1,034,~~721~~273.8278 1,~~034~~033,~~273~~822.7852 0809/11/2002 30231772 N/A 10/11/2011 N 1,~~029~~028,~~268~~177.4706 1,~~028~~027,~~177~~078.0684 0809/11/2002 30231852 N/A 08/11/2011 N 1,016,~~791~~249.1008 1,~~016~~015,~~249~~703.0842 0809/11/2002 940927519 N/A 10/01/2016 N 1,~~004~~003,~~446~~831.3103 1,003,~~831~~211.0388 0809/01/2002 30231762 N/A 07/11/2011 N 1999,~~000,440~~957.7142 999,~~957~~470.4275 0809/11/2002 30231853 N/A 10/11/2011 N 993,~~635~~041.2740 ~~993~~992,~~041~~443.4075 0809/11/2002 30231854 N/A 11/11/2011 N ~~986,107.57~~ 984,478.98 08982,839.52 09/11/2002 30231771 N/A 10/11/2011 N ~~983,449.68~~ 981,685.65 08979,910.61 09/11/2002 30231764 N/A 08/11/2016 N ~~968,964.62~~ 966,164.54 08963,344.40 09/11/2002 940928463 N/A 01/01/2012 N ~~971~~970,~~319~~681.5005 970,~~681~~038.0575 0809/01/2002 30231767 N/A 09/11/2011 N ~~871,970.87~~ 870,438.27 08868,895.83 09/11/2002 30231807 N/A 09/11/2011 N ~~869~~868,~~075~~590.5284 868,~~590~~102.8497 0809/11/2002 30231855 N/A 07/11/2011 N ~~865,002.31~~ 864,245.28 07863,482.89 08/11/2002 30231856 N/A 07/11/2011 N ~~841,229.14~~ 840,580.81 08839,927.59 09/11/2002 30231761 N/A 07/11/2011 N ~~840~~839,~~578~~870.6001 839,~~870~~156.0130 0809/11/2002 30231858 N/A 08/11/2011 N 794,~~421~~004.9707 ~~794~~793,~~004~~583.0735 0809/11/2002 30231773 N/A 10/11/2011 N ~~791~~790,~~816~~985.5676 790,~~985~~149.7673 0809/11/2002 30231859 N/A 10/11/2011 N ~~743,225.55~~ 742,556.93 08741,883.70 09/11/2002 30231860 N/A 09/11/2011 N ~~710~~709,~~158~~762.8479 709,~~762~~364.7913 0708/11/2002 30231866 N/A 12/11/2011 N 696,~~615~~223.2634 ~~696~~695,~~223~~828.3488 0809/11/2002 30231760 N/A 06/11/2011 N ~~666~~665,~~313~~986.1859 665,~~986~~657.5973 0809/11/2002 30231861 N/A 08/11/2011 N ~~663,138.58~~ 662,111.39 08661,076.82 09/11/2002 30231765 N/A 08/11/2011 N ~~577~~576,~~519~~987.2802 576,~~987~~451.0210 0809/11/2002 30231863 N/A 10/11/2011 N ~~554~~553,~~420~~856.1677 553,~~856~~289.77 0708/11/2002 30231768 N/A 09/11/2011 N 545,~~757~~393.2075 545,~~393~~028.7509 0809/11/2002 30231864 N/A 07/11/2011 N ~~544~~543,~~391~~977.1885 543,~~977~~561.8538 0809/11/2002 30231865 N/A 10/11/2011 N 496,~~714~~404.1831 496,~~404~~092.3151 0809/11/2002 30231759 N/A 06/11/2011 N ~~496~~495,~~147~~905.4208 495,~~905~~661.0805 0809/11/2002 Totals ~~989~~988,~~661~~945,~~981~~470.8102 988,~~945~~224,~~470~~469.0227

Appraisal Appraisal Res Mod Loan Number Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 09/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/16/2002 1 $1,256,557.64 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/17/2002 1 $2,783,365.30 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/17/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 09/17/2002 0 $0.00 0 $0.00 08/16/2002 0 $0.00 0 $0.00 07/17/2002 0 $0.00 0 $0.00 06/17/2002 0 $0.00 0 $0.00 05/17/2002 0 $0.00 0 $0.00 04/17/2002 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 09/17/2002 7.259312% 7.194059% 112 08/16/2002 7.259324% 7.194071% 113 07/17/2002 7.259335% 7.194082% 114 06/17/2002 7.259349% 7.194096% 115 05/17/2002 7.259360% 7.194107% 116 04/17/2002 7.259374% 7.194121% 117 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) 30231823 1 0 08/11/2002 446,825.46 446,825.46 A 30231824 8 0 08/11/2002 240,704.46 240,704.46 A 30231825 10 0 0708/11/2002 195,597.29 195,597.29 A 30231826 12 0 0708/11/2002 148,129.00 148,129.00 A 30231868 36 0 0708/11/2002 52,465.42 52,465.42 A ~~30231869 56 0 07/11/2002 31,341.49 31,341.49 A~~ 30231834 68 0 0708/11/2002 24,592.45 24,592.45 A 940924261 70 0 0708/01/2002 22,616.93 22,616.93 B 30231837 82 0 0708/11/2002 19,943.57 19,943.57 A ~~30231776 85 0 07/11/2002 18,179.58 18,179.58 A~~ 30231838 87 0 0708/11/2002 18,075.51 18,075.51 A ~~30231867 100 0 07/01/2002 15,883.11 15,883.11 B~~ 30231840 105 0 0708/11/2002 12,666.28 12,666.28 A 30231841 107 0 0708/11/2002 13,285.08 13,285.08 A ~~30231774~~30231857 ~~119~~115 10 0608/11/2002 105,~~062~~927.6102 205,~~233~~927.6202 1A 30231862 116 0 08/11/2002 4,625.96 4,625.96 A 30231847 121 0 0708/11/2002 8,472.90 8,472.90 A ~~30231780~~30231848 ~~128~~123 0 0708/11/2002 79,~~421~~732.1889 79,~~421~~732.1889 A 30231855 141 0 0708/11/2002 6,887.25 6,887.25 A 30231860 147 0 0708/11/2002 5,068.11 5,068.11 A 30231863 152 0 0708/11/2002 4,120.15 4,120.15 A Totals 18 ~~614~~1,~~807~~239,735.9173 ~~624~~1,~~978~~239,735.9273

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~30231825~~30231823 2865,~~125~~069,~~492~~004.9398 0.00 ~~30231826~~30231824 2132,~~361~~739,~~897~~188.2383 0.00 ~~30231868~~30231825 728,~~555~~109,~~852~~117.6653 0.00 ~~30231869~~30231826 421,~~465~~348,~~663~~971.7524 0.00 ~~30231834~~30231868 37,~~473~~551,~~851~~339.6162 0.00 ~~940924261~~30231834 3,~~173~~471,~~125~~844.5602 0.00 ~~30231837~~940924261 23,~~781~~169,~~258~~635.4653 0.00 ~~30231776~~30231837 2,~~585~~779,~~325~~732.6923 0.00 30231838 2,~~539~~538,~~680~~225.5079 0.00 ~~30231867~~30231840 1,~~994~~888,~~726~~460.5427 0.00 ~~30231840~~30231841 1,~~889~~887,~~703~~119.2954 0.00 ~~30231841~~30231857 1809,~~888,209~~643.93 0.00 ~~30231774~~30231862 1631,~~261,311~~917.9731 0.00 30231847 1,192,~~724~~057.7355 0.00 ~~30231780~~30231848 1,~~041,~~181,993.8342 0.00 30231855 ~~865~~864,~~002~~245.3128 0.00 30231860 ~~710~~709,~~158~~762.8479 0.00 30231863 ~~554~~553,~~420~~856.1677 0.00 Totals 87176,~~459~~496,~~587~~116.9963 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals By Delinquency Code: Total for Status Code = 1A (117 ~~loan~~loans) 101,~~062.61 20~~217,~~233~~118.6280 1,~~261~~217,~~311~~118.9780 ~~0.00 Total for Status Code = A (15 loans) 566~~173,~~245.26 566~~326,~~245~~481.2610 ~~81,030,423.92~~ 0.00 Total for Status Code = B (21 loans) 3822,~~500~~616.0493 3822,~~500~~616.0493 53,~~167~~169,~~852~~635.1053 0.00 (1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD **Outstanding P & I Advances include the current period advance.

Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · CSFB MORT SEC CORP COMM MORT PAS THR CERT SER 2002 CKP1